| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 567.00 | 2 013.00 | 554.00 | 2 567.00 |
BJ TOTAL (I) | 2 567.00 | 2 013.00 | 554.00 | 2 567.00 |
BT Goods | 1 009.00 | | 1 009.00 | 1 009.00 |
BX Customers and related accounts | 4 717.00 | | 4 717.00 | 4 717.00 |
BZ Other receivables | 128.00 | | 128.00 | 128.00 |
CF Cash and cash equivalents | 1 322.00 | | 1 322.00 | 1 322.00 |
CH Prepaid expenses | 167.00 | | 167.00 | 167.00 |
CJ TOTAL (II) | 7 343.00 | | 7 343.00 | 7 343.00 |
CO Grand total (0 to V) | 9 910.00 | 2 013.00 | 7 897.00 | 9 910.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 352.00 | 352.00 | | 352.00 |
DH Retained earnings | -1 476.00 | -2 884.00 | | -1 476.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 589.00 | 1 409.00 | | -1 589.00 |
DL TOTAL (I) | 5 687.00 | 7 276.00 | | 5 687.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 400.00 | | |
DX Trade payables and related accounts | 2 162.00 | 2 322.00 | | 2 162.00 |
DY Tax and social security liabilities | 48.00 | 1 167.00 | | 48.00 |
EC TOTAL (IV) | 2 210.00 | 5 889.00 | | 2 210.00 |
EE Grand total (I to V) | 7 897.00 | 13 165.00 | | 7 897.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 56 158.00 | | 56 158.00 | 56 158.00 |
FJ Net sales | 56 158.00 | | 56 158.00 | 56 158.00 |
FQ Other income | | | 60.00 | |
FR Total operating income (I) | | | 56 218.00 | |
FS Purchases of goods (including customs duties) | | | 38 368.00 | |
FT Inventory change (goods) | | | 2 596.00 | |
FW Other purchases and external expenses | | | 9 722.00 | |
FX Taxes, duties, and similar payments | | | 2 331.00 | |
FY Salaries and Wages | | | 2 537.00 | |
FZ Social Security Contributions | | | 1 678.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 522.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 57 754.00 | |
GG - OPERATING RESULT (I - II) | | | -1 536.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 536.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 53.00 | | | 53.00 |
HH Total exceptional expenses (VIII) | 53.00 | | | 53.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -53.00 | | | -53.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 218.00 | 48 658.00 | | 56 218.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 807.00 | 47 249.00 | | 57 807.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 589.00 | 1 409.00 | | -1 589.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 2 567.00 | | | 2 567.00 |
I4 DECREASES Grand Total | | | 2 567.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 567.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 567.00 | | | 2 567.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 522.00 | | | 522.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 522.00 | | | 522.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 162.00 | 2 162.00 | | 2 162.00 |
UX Other trade receivables | 4 717.00 | | | 4 717.00 |
VB VAT | 128.00 | | | 128.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 845.00 | 4 845.00 | | 4 845.00 |
VW VAT | 48.00 | 48.00 | | 48.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 210.00 | 2 210.00 | | 2 210.00 |
